Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.755
JPY
|
+1,90%
|
|
-5,89%
|
+35,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.801
|
18.801
|
20.238
|
22.710
|
40.550
|
54.969
|
-
|
-
|
Bedrijfswaarde
1 |
22.304
|
20.278
|
22.121
|
25.509
|
45.172
|
54.969
|
54.969
|
54.969
|
K/w-verhouding
|
27,3
x
|
11
x
|
11,6
x
|
9,63
x
|
17,2
x
|
15,9
x
|
13,3
x
|
11,9
x
|
Dividendrendement
|
0,61%
|
1,14%
|
1,05%
|
1,35%
|
0,87%
|
0,76%
|
0,89%
|
0,93%
|
Marktkapitalisatie/omzet
|
1,09
x
|
0,96
x
|
0,92
x
|
0,93
x
|
1,44
x
|
1,53
x
|
1,39
x
|
1,3
x
|
Bedrijfswaarde/omzet
|
1,09
x
|
0,96
x
|
0,92
x
|
0,93
x
|
1,44
x
|
1,53
x
|
1,39
x
|
1,3
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-40,1
x
|
11,8
x
|
-
|
-
|
-25,1
x
|
1.571
x
|
45,4
x
|
18,9
x
|
FCF Yield
|
-2,49%
|
8,44%
|
-
|
-
|
-3,99%
|
0,06%
|
2,2%
|
5,29%
|
Price to Book
|
1,95
x
|
1,62
x
|
1,51
x
|
1,31
x
|
2,05
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
13.424
|
13.430
|
13.236
|
14.548
|
14.639
|
14.639
|
-
|
-
|
Referentieprijs
2 |
1.475
|
1.400
|
1.529
|
1.561
|
2.770
|
3.755
|
3.755
|
3.755
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
14-02-22
|
13-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.223
|
19.516
|
22.001
|
24.356
|
28.161
|
36.033
|
39.457
|
42.227
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
951
|
1.886
|
2.092
|
2.806
|
3.654
|
5.070
|
5.973
|
6.713
|
Operationele Marge
|
5,22%
|
9,66%
|
9,51%
|
11,52%
|
12,98%
|
14,07%
|
15,14%
|
15,9%
|
Resultaat voor belastingen (EBT)
1 |
921
|
1.768
|
2.218
|
3.203
|
3.549
|
4.780
|
5.130
|
5.950
|
Nettowinst (verlies)
1 |
726
|
1.693
|
1.749
|
2.263
|
2.356
|
3.470
|
4.137
|
4.647
|
Nettomarge
|
3,98%
|
8,67%
|
7,95%
|
9,29%
|
8,37%
|
9,63%
|
10,48%
|
11%
|
WPA
2 |
54,11
|
126,8
|
132,2
|
162,1
|
161,3
|
236,5
|
282,0
|
316,7
|
Free Cash Flow
1 |
-494
|
1.587
|
-
|
-
|
-1.617
|
35
|
1.210
|
2.910
|
FCF-marge
|
-2,71%
|
8,13%
|
-
|
-
|
-5,74%
|
0,1%
|
3,07%
|
6,89%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
93,74%
|
-
|
-
|
-
|
1,01%
|
29,25%
|
62,63%
|
Dividend per aandeel
2 |
9,000
|
16,00
|
16,00
|
21,00
|
24,00
|
28,67
|
33,50
|
35,00
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
14-02-22
|
13-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
9.791
|
9.268
|
10.248
|
9.742
|
4.134
|
8.125
|
12.259
|
6.036
|
6.849
|
12.885
|
4.073
|
7.398
|
11.471
|
3.864
|
6.570
|
10.434
|
8.600
|
9.127
|
17.727
|
7.120
|
7.950
|
16.200
|
9.260
|
11.720
|
19.800
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
516
|
1.231
|
655
|
746
|
92
|
1.254
|
1.346
|
645
|
644
|
1.289
|
92
|
1.425
|
1.517
|
-136
|
675
|
539
|
1.866
|
1.249
|
3.115
|
710
|
1.170
|
2.170
|
1.495
|
1.715
|
3.230
|
Operationele Marge
|
5,27%
|
13,28%
|
6,39%
|
7,66%
|
2,23%
|
15,43%
|
10,98%
|
10,69%
|
9,4%
|
10%
|
2,26%
|
19,26%
|
13,22%
|
-3,52%
|
10,27%
|
5,17%
|
21,7%
|
13,68%
|
17,57%
|
9,97%
|
14,72%
|
13,4%
|
16,14%
|
14,63%
|
16,31%
|
Resultaat voor belastingen (EBT)
|
514
|
1.209
|
559
|
821
|
106
|
1.291
|
1.397
|
754
|
1.036
|
1.790
|
276
|
1.137
|
1.413
|
-218
|
604
|
386
|
1.983
|
1.180
|
3.163
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
457
|
891
|
802
|
552
|
68
|
1.129
|
1.197
|
534
|
712
|
1.246
|
180
|
837
|
1.017
|
-219
|
356
|
137
|
1.402
|
817
|
2.219
|
450
|
920
|
1.420
|
1.040
|
1.240
|
2.280
|
Nettomarge
|
4,67%
|
9,61%
|
7,83%
|
5,67%
|
1,64%
|
13,9%
|
9,76%
|
8,85%
|
10,4%
|
9,67%
|
4,42%
|
11,31%
|
8,87%
|
-5,67%
|
5,42%
|
1,31%
|
16,3%
|
8,95%
|
12,52%
|
6,32%
|
11,57%
|
8,77%
|
11,23%
|
10,58%
|
11,52%
|
WPA
2 |
-
|
66,41
|
-
|
41,73
|
5,160
|
-
|
-
|
40,37
|
52,84
|
93,21
|
10,42
|
58,46
|
68,88
|
-15,11
|
24,53
|
9,420
|
96,02
|
55,90
|
151,9
|
27,50
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-02-20
|
07-08-20
|
12-02-21
|
06-08-21
|
12-11-21
|
14-02-22
|
14-02-22
|
13-05-22
|
10-08-22
|
10-08-22
|
14-11-22
|
13-02-23
|
13-02-23
|
12-05-23
|
10-08-23
|
10-08-23
|
13-11-23
|
13-02-24
|
13-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
2.503
|
1.477
|
1.883
|
2.799
|
4.622
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-494
|
1.587
|
-
|
-
|
-1.617
|
35
|
1.210
|
2.910
|
ROE (netto-inkomsten/eigen vermogen)
|
7,3%
|
15,7%
|
14,1%
|
14,8%
|
12,7%
|
16,4%
|
16%
|
-
|
ROA (netto-inkomsten/totale activa)
|
3,66%
|
7,04%
|
7,9%
|
9,12%
|
8,96%
|
-
|
-
|
-
|
Totale activa
1 |
19.818
|
24.061
|
22.143
|
24.803
|
26.293
|
-
|
-
|
-
|
Nettoactief per aandeel
|
758,0
|
862,0
|
1.009
|
1.188
|
1.350
|
-
|
-
|
-
|
Cashflow per aandeel
|
86,50
|
170,0
|
177,0
|
212,0
|
213,0
|
-
|
-
|
-
|
Capex
1 |
2.164
|
591
|
471
|
1.025
|
1.355
|
800
|
1.000
|
1.100
|
Capex/omzet
|
11,88%
|
3,03%
|
2,14%
|
4,21%
|
4,81%
|
2,22%
|
2,53%
|
2,6%
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
14-02-22
|
13-02-23
|
13-02-24
|
-
|
-
|
-
|
Laatste slotkoers
3.755
JPY Gemiddelde koersdoel
5.000
JPY Spread / Gemiddelde doel +33,16% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,56% | 349 mln. | | +25,49% | 169 mld. | | +32,74% | 32,77 mld. | | +31,53% | 31,67 mld. | | -20,15% | 26,77 mld. | | +27,65% | 22,95 mld. | | -12,08% | 11,56 mld. | | +122,37% | 9,62 mld. | | +31,00% | 5,94 mld. | | -19,16% | 5,07 mld. |
Productie van halfgeleidermachines
|